Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 637 289 | 2 052 670 | 2 477 890 | 2 130 927 | 3 269 149 | 209 371 | 163 775 |
Current Assets | 4 924 831 | 5 240 032 | 5 087 365 | 4 983 865 | 5 383 539 | 5 268 986 | 2 292 499 |
Debtors | 4 287 542 | 3 187 362 | 2 609 475 | 2 852 938 | 2 114 390 | 5 059 615 | 2 128 724 |
Net Assets Liabilities | 3 684 438 | 4 106 970 | 3 846 075 | 3 884 790 | 4 153 377 | 4 241 317 | 1 579 901 |
Other Debtors | 4 605 | 29 502 | 25 147 | 47 851 | 22 362 | 31 597 | 13 549 |
Property Plant Equipment | 291 643 | 281 072 | 275 350 | 318 342 | 423 701 | 350 049 | 341 217 |
|
Other Financial Data |
Audit Fees Expenses | 12 926 | 10 700 | 14 000 | 14 000 | 12 000 | 12 000 | 18 900 |
Accrued Liabilities Deferred Income | | | | 361 123 | 324 462 | 281 531 | 138 979 |
Accumulated Depreciation Impairment Property Plant Equipment | 337 606 | 362 580 | 307 972 | 256 653 | 313 739 | 402 998 | 244 383 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 190 125 | 16 132 | 32 705 |
Administrative Expenses | 2 396 256 | 2 435 849 | 2 122 335 | 2 335 691 | 1 785 707 | 1 665 824 | 1 757 295 |
Amounts Owed By Group Undertakings | | | | | | 3 260 408 | 650 220 |
Average Number Employees During Period | 82 | 92 | 84 | 73 | 60 | 69 | 69 |
Cash Cash Equivalents Cash Flow Value | 637 289 | | 2 477 890 | 2 130 927 | 3 269 149 | 209 371 | 163 775 |
Comprehensive Income Expense | | | 824 481 | 382 283 | 506 479 | 536 162 | 598 992 |
Corporation Tax Payable | 292 676 | 251 661 | 195 566 | 166 754 | 93 826 | 141 481 | 138 246 |
Corporation Tax Recoverable | | | | | 13 246 | | |
Cost Sales | 16 668 047 | 16 913 535 | 14 755 407 | 15 303 611 | 11 111 264 | 11 057 695 | 9 294 951 |
Creditors | 1 375 664 | 1 258 627 | 1 514 643 | 1 414 002 | 1 615 787 | 1 304 890 | 1 031 230 |
Current Tax For Period | 292 676 | 251 662 | 195 554 | 166 742 | 93 826 | 141 481 | 138 246 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 1 418 | 34 661 | -7 248 | -8 243 |
Depreciation Expense Property Plant Equipment | 37 409 | 24 974 | 18 352 | 20 349 | 84 766 | 89 522 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 20 349 | 84 766 | 89 522 | 30 616 |
Dividends Paid | 432 434 | 612 456 | 1 085 376 | 343 546 | 237 892 | 448 222 | 3 260 408 |
Dividends Paid Classified As Financing Activities | -432 434 | -612 456 | -1 085 376 | -343 546 | -237 892 | -448 222 | -3 260 408 |
Dividends Paid On Shares Interim | 7 490 | 7 490 | 7 490 | 4 922 | 237 892 | 448 222 | 3 260 408 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 1 418 | 34 661 | -7 248 | -8 243 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 126 190 | 120 140 | 114 439 | 90 269 | 136 973 | 86 927 | 255 932 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 15 895 | -751 | -654 | -2 182 | 2 457 | -2 590 | 3 111 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 228 488 | -76 022 | -90 020 | 232 673 | -274 713 | 358 552 | 270 425 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -808 342 | 972 674 | 446 169 | -243 463 | -751 794 | 2 958 471 | -2 930 891 |
Gain Loss On Disposals Property Plant Equipment | | | -9 180 | -6 142 | | 263 | |
Government Grant Income | | | | | 445 866 | 26 638 | |
Gross Profit Loss | 3 780 663 | 3 708 848 | 3 127 639 | 3 187 547 | 1 838 098 | 2 313 611 | |
Income Taxes Paid Refund Classified As Operating Activities | -227 923 | -292 677 | -251 649 | -195 554 | -180 000 | -80 580 | -141 481 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 24 974 | 18 352 | 20 349 | 84 766 | 89 522 | 30 616 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | 4 620 | 8 003 |
Interest Income On Bank Deposits | | | | 4 545 | 1 919 | 87 | 174 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 4 545 | 1 919 | 87 | 174 |
Interest Payable Similar Charges Finance Costs | 21 | | | | | 7 748 | 8 003 |
Interest Received Classified As Investing Activities | | | | -4 545 | -1 919 | -87 | -174 |
Net Cash Flows From Used In Operating Activities | -670 394 | -1 914 243 | -995 470 | -678 023 | -1 564 320 | 2 596 036 | -3 247 343 |
Net Cash Generated From Operations | -898 338 | -2 206 920 | -1 247 119 | -873 577 | -1 744 320 | 2 507 708 | -3 396 827 |
Net Current Assets Liabilities | 3 549 167 | 3 981 405 | 3 572 722 | 3 569 863 | 3 767 752 | 3 964 096 | 1 261 269 |
Net Finance Income Costs | | | | 4 545 | 1 919 | 87 | 174 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -7 748 | -8 003 |
Operating Profit Loss | 1 421 783 | 1 285 294 | 1 016 870 | 857 876 | 633 047 | 678 056 | |
Other Creditors | 5 481 | 62 189 | 49 558 | 54 295 | 126 654 | 247 659 | 243 112 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 27 680 | 263 | 189 231 |
Other Disposals Property Plant Equipment | | | | | 27 680 | 525 | 200 152 |
Other Interest Expense | | | | | | 3 128 | |
Other Interest Receivable Similar Income Finance Income | 264 | 491 | 3 087 | 4 545 | 1 919 | 87 | 174 |
Other Operating Income Format1 | 37 376 | 12 295 | 11 566 | 6 020 | 580 656 | 30 269 | 11 046 |
Other Provisions Balance Sheet Subtotal | | | | | | 42 000 | |
Other Taxation Social Security Payable | 71 197 | 65 866 | 69 368 | 53 475 | 1 002 338 | 564 075 | 438 393 |
Payments To Acquire Own Shares | | | | -312 000 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 30 482 | 113 506 | 51 732 | 145 986 | 87 134 | 98 695 | 98 242 |
Prepayments Accrued Income | | | | 280 917 | 328 685 | 132 842 | 114 607 |
Proceeds From Sales Property Plant Equipment | | | | | | -525 | |
Profit Loss | 1 135 114 | 1 034 988 | 824 481 | 694 261 | 506 479 | 536 162 | 598 992 |
Profit Loss On Ordinary Activities Before Tax | 1 422 026 | 1 285 785 | 1 019 957 | 862 421 | 634 966 | 670 395 | 728 995 |
Property Plant Equipment Gross Cost | 629 249 | 643 652 | 583 322 | 574 995 | 737 440 | 753 047 | 585 600 |
Purchase Property Plant Equipment | -240 975 | -14 403 | -21 810 | -69 484 | -190 125 | -16 132 | -32 705 |
Redemption Shares Decrease In Equity | | | | 22 | | | |
Social Security Costs | 340 397 | 366 571 | 320 753 | 290 147 | 227 483 | 354 018 | |
Staff Costs Employee Benefits Expense | 3 487 938 | 3 845 989 | 3 346 431 | 3 156 023 | 2 559 156 | 3 648 572 | 4 030 463 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 3 415 | 38 076 | 30 828 | 22 585 |
Tax Expense Credit Applicable Tax Rate | 284 405 | 247 462 | 193 792 | 163 860 | 120 644 | 127 375 | 138 509 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -958 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -1 693 | -10 185 | -17 553 | 12 452 | -659 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 507 | 3 438 | 3 455 | 13 067 | -9 265 | 1 654 | 1 354 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 286 912 | 250 797 | 195 476 | 168 160 | 128 487 | 134 233 | 130 003 |
Total Assets Less Current Liabilities | 3 840 810 | 4 262 477 | 3 848 072 | 3 888 205 | 4 191 453 | 4 314 145 | 1 602 486 |
Total Increase Decrease In Provisions | | | | | | -42 000 | 42 000 |
Total Operating Lease Payments | 118 563 | 108 236 | 99 789 | 114 452 | 114 164 | 95 615 | |
Trade Creditors Trade Payables | 59 695 | 65 332 | 97 731 | 78 801 | 68 507 | 70 144 | 72 500 |
Trade Debtors Trade Receivables | 3 767 246 | 2 839 415 | 2 397 882 | 2 524 170 | 1 750 097 | 1 634 768 | 1 350 348 |
Turnover Revenue | 20 448 710 | 20 622 383 | 17 883 046 | 18 491 158 | 12 949 362 | 13 371 306 | |
Wages Salaries | 3 117 059 | 3 365 912 | 2 973 946 | 2 719 890 | 2 244 539 | 3 195 859 | 3 546 508 |
Company Contributions To Defined Benefit Plans Directors | | | | 80 000 | 30 000 | 35 000 | |
Director Remuneration | 102 933 | 72 763 | 74 187 | 54 744 | 45 646 | 66 788 | 90 142 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 136 296 | 75 646 | 101 788 | 110 142 |
Amount Specific Advance Or Credit Directors | 86 309 | 29 198 | 119 919 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 39 021 | | 157 504 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 5 455 | 29 895 | 306 621 | | | | |
Company Contributions To Money Purchase Plans Directors | | 60 000 | | 80 000 | | | |
Dividend Recommended By Directors | | 612 456 | 1 085 376 | 343 546 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | | 2 | | | |
Accrued Liabilities | 392 536 | 259 179 | 187 674 | 361 124 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -865 | -78 | 1 418 | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | | | |
Deferred Tax Liabilities | | | -78 | | | | |
Depreciation Amortisation Expense | 37 409 | 24 974 | 18 352 | 20 349 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 72 960 | 71 668 | | | |
Disposals Property Plant Equipment | | | 82 140 | 77 811 | | | |
Dividends Paid On Shares | 432 434 | 612 456 | 1 085 376 | 343 546 | | | |
Further Item Interest Expense Component Total Interest Expense | 21 | | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -9 180 | -6 142 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -105 414 | 1 415 381 | 425 220 | -346 963 | | | |
Interest Paid Classified As Operating Activities | -21 | | | | | | |
Net Cash Flows From Used In Financing Activities | 535 097 | 484 950 | 551 527 | 960 047 | | | |
Net Cash Flows From Used In Investing Activities | 240 711 | 13 912 | 18 723 | 64 939 | | | |
Net Interest Received Paid Classified As Investing Activities | -264 | -491 | -3 087 | -4 545 | | | |
Number Shares Issued Fully Paid | | 3 745 | 3 745 | 2 461 | | | |
Other Deferred Tax Expense Credit | -5 764 | -865 | -78 | 1 418 | | | |
Par Value Share | | 0 | 0 | 0 | | | |
Prepayments | 256 467 | 186 727 | 186 446 | 280 917 | | | |
Provisions | 156 372 | 155 507 | 1 997 | 3 415 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 156 372 | 155 507 | 1 997 | 3 415 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 14 403 | 21 810 | 69 484 | | | |
Unused Provision Reversed | | | 153 432 | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | -311 978 | | | |
Other Comprehensive Income Expense Net Tax | | | | -311 978 | | | |
Payments To Redeem Own Shares | | | | -312 000 | | | |